Unlock all features! Tap here to upgrade
19961 N Coyote Lakes Pkwy, Morehead City, AZ 85378
2 beds • 2 baths • 1370 sqft
$349,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.46% first-year return on $73,290 initial cash invested.
-10.46%
Cash On Cash
4.3%
Cap Rate
0.7
DSCR
$1,940
Rent
-$639
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$2,579
Mortgage P&I
92%
$1,793
Property Taxes
7%
$131
Home Insurance
6%
$122
HOA
1%
$29
PManagement
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19850 N Turquoise Hills Dr, Sun City, AZ 85373 | $1,700 | 2 | 2 | 1416 | 1.3 mi |
10836 W Ventana Dr E, Peoria, AZ 85373 | $1,800 | 2 | 2 | 1309 | 1.2 mi |
20322 N 106th Ave, Peoria, AZ 85382 | $1,950 | 2 | 2 | 1322 | 1.3 mi |
12436 W Tigerseye Dr, Sun City West, AZ 85375 | $2,200 | 2 | 2 | 1392 | 1.6 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality